PROJECT

Lokasi
: Kimia Farma Trading dan Distribusi - Banjarmasin Type : Type Renovasi

No Item Pekerjaan

A. Pekerjaan Persiapan

B. Pekerjaan Tanah

C. Pekerjaan Pondasi

D. Pekerjaan beton lantai dasar dan dua

E. Pekerjaan Dinding Beton lanati dasar dan 2

F. Pekerjaan Lantai keramik

G. Pekerjaan Kusen, Pintu & Jendela

H. Pekerjaan Plafond

I. Pekerjaan Atap

J. Pekerjaan Sanitair & Instalasi Air

K. Pekerjaan Pengecatan

L. Pekerjaan Listrik

M. Pekerjaan lain-lain

N. Pekerjaan Tambahan

TOTAL
DIBULATKAN
PPn 10 %
GRAND TOTAL
 REKAPITULASI

Berlaku : Agustus 2018 No: D300313

n Total Harga (Rp)

159,300,000.00

12,071,250.00

113,229,220.00

776,040,000.00

606,499,000.00

247,554,500.00

205,549,500.00

116,033,600.00

128,153,960.00

71,175,550.00

22,110,000.00

175,382,600.00

367,730,500.00

3,000,829,680.00
3,300,912,000.00
300,082,968.00
3,300,912,648.00
PROJECT Bill of Quantity
Lokasi : Kimia Farma Trading dan Distribusi - Banjarmasin Type : Type Renovasi

Berlaku : Agustus 2018

No Item Pekerjaan Sat. Volume

A. Pekerjaan Persiapan
1 Pembersihan lapangan / pembongkaran ex office/atap gudang ls 1.00
2 relokasi furniture, dan barang milik owner ls 4.00
3 Bongkaran plate lantai gudang m² 450.00
4 Direksi keet/gudang ls 1.00
5 Air kerja Bln 5.00
6 Listrik kerja Bln 5.00
7 Photo proyek set 5.00
8 Keamanan Bln 5.00
9 Bouwplank m' 85.00

B. Pekerjaan Tanah
1 Galian pondasi raft & tie beam m³ 67.50
2 Urugan tanah pondasi m³ 20.32
3 Pemadatan tanah lantai & pondasi m² 51.97

C. Pekerjaan Pondasi
1 Pondasi Raft Fondation termasuk pagar belakang k 225 m³ 13.50
2 Pasir urug bawah pondasi m³ 1.90
3 Cerucuk galam Ø 150 mm L = 9 meter ttk 750.00
4 Lantai kerja di bawah pondasi m³ 0.78
5 Retaining wall + kawat ayam M2 -
6 Plastik cor m² 82.81

D. Pekerjaan beton lantai dasar

1 Beton balok lantai dasar dan sloof k 225 besi 16 polos 15 x 30 / 20 x 30 m³ 10.20
2 Kolom + pendestal beton lantai dasar dan satu k 225 besi 13 U 20 x 30 m³ 5.76
2 Plat beton lantai dasar k 150 wires mesh 2 layer m³ 86.60
Beton tangga K 225 m³ 3.30
3 floor hardener warna hijau ex sika m² 465.00

Beton lantai dua

1 Beton balok lantai dua dan ring k 225 besi 12 polos 15 x 30 m³ 14.30
2 Kolom beton lantai duar k 225 besi 13 U 20 x 30 m³ 6.60
2 Plat beton lantai dua mezanin 225 wires mesh 1layer + bondek m³ 47.50
3 Rangka baja mezanine wf 250 kg 4,875.00

E. Pekerjaan Dinding dan Beton lantai dasar

1 Pasangan bata rigan 1:5 m² 475.00
2 Plester/aci 1:5 m² 950.00
4 Beton kolom praktis m³ 2.19
7 Partis gypsum 2 muka ex elephant 9mm m² 105.00
8 rangka holo 4 x 4 , 2 x4 tebal 0,5 m² 105.00
9 cat dinding dalam ex vinelx 922 m² 454.00
10 Penebalan ban banan jendela lisplank bata ringan ls 1.00
 Pekerjaan Dinding dan Beton lantai dua
10 Pasangan bata rigan 1:5 m² 454.30
11 Plester/aci 1:5 m² 908.60
12 Beton kolom praktis m³ 2.19
15 Partisi gypsum 2 muka ex elephant 9mm m² 167.60
16 rangka holo 4 x 4 , 2 x4 tebal 0,5 m² 167.60
17 cat dinding dalam ex vinelx 922 m² 1,243.80

F. Pekerjaan Lantai keramik

Lantai Dua
1 Granite Tile 60 x 60 cm ex dakara DKR 6002A m² 270.50
2 Keramik dinding KM 30 x 30ex. Mulia T rata pintu m² 27.00
3 Keramik lantai KM ex mulia m² 22.00
4 Keramik tangga + step nosing area kantor m² 22.00
5 Plin lantai granite dan triplek + hpl di gypsum m' 112.00
6 Tali air plint lantai dipartisi bata m' 87.00
Lantai atas
7 Granite Tile 60 x 60 cm ex dakara DKR 6002A m² 192.00
8 Keramik dinding KM 30 x 30ex. Mulia T rata pintu m² 77.00
9 Plin lantai granite dan triplek + hpl di gypsum m' 97.90
10 Keramik lantai KM ex mulia m² 22.00

G. Pekerjaan Kusen, Pintu & Jendela

1 Pintu Jendela entrance
- Kusen alumunium 4" ex. Alexindo finish white coating m' 22.40
- Pintu kaca temperlite bh 2.00
floor hing ex dorma bts 84, pat fitting 24, top fiting
lockcse ex solid LC101 L 40
- Kaca Polos 8 mm ex Asahi Mas m² 6.00
- Handle Pintu ex. Solid HRE 31.01 US psg 1.00
Sealant white down corning m' 22.40

2 Pintu P1 Mushala, fakturis dan marketing unit

- Kusen alumunium 4" ex. Alexindo finish white coating m' 125.00
- Daun pintu multiplek fin HPL ex taco bh 25.00
- Handle Pintu ex. Solid HRE 31.01 US psg 25.00
lockcse ex solid LC101 L 40 set 25.00
- Engsel Pintu 4"x3"x3 mm ex. Solid bh 25.00
- Sealant m' 125.00

3 Pintu P2 area gudang dan toilet unit 8.00

- Kusen alumunium 4" ex. Alexindo finish white coating m' 40.00
- Daun pintu multiplek fin HPL ex taco bh 8.00
- Handle Pintu ex. Solid HRE 31.01 US set 8.00
- Engsel Pintu 4"x3"x3 mm ex. Solid bh 24.00
- Sealant m' 40.00

4 Jendala J1 unit 9.00

- Kusen alumunium 4" ex. Alexindo finish powder coating m' 117.00
- Bingkai daun jendela sedang alumunium finish powder coating bh 9.00
- Kaca Polos 6 mm ex Asahi Mas M2 27.00
- Engsel Casement ex solid set 9.00
- Rambuncis ex. Solid bh 9.00
.- Sealant m' 117.00

H. Pekerjaan Plafond dasar dan dua

1 Plafond gypsum t. 9 mm m² 475.20
2 rangka holo 4 x 4 , 2 x4 tebal 0,5 m² 475.20
 3 Manhole unit 3.00
4 Compound sudut m' 97.79
5 cat plafonf ex vinelx A 300 m² 475.20

I. Pekerjaan Atap
1 Kuda-kuda baja ringan 75 m2 345.60
2 spandek tebal 0,35 m2 379.50
3 Almunium foil + glasswoll m2 379.50
4 Nok m' 41.08
5 talang bjls m' 27.00

J. Pekerjaan Sanitair & Instalasi Air

1 Monoblok ex. Toto CW 421J bh 4.00
2 Instalasi air kotor 3" m' 47.82
3 Instalasi air kotor 4 " m' 66.00
4 instalasi air bersih ls 1.00
5 Bak kontrol bh 4.00
6 Pas. Kran dinding ex. Toto T23B13V7NB bh 6.00
7 Kitchen zink ex. Royal singgle bow set ###
8
9 Pas. Kran kitchen zink ex. T 30 AR 13 V7N bh 1.00
10 Floor drain ex. Toto TX 1B bh 4.00
11 Jet washer ex. Toto THX 20 NBW bh 4.00
12 Waterproofing KM + tes rendam m² 16.03
13 Wastafel ex. Toto LW 246 white set 4.00
14 Urine air ex toto 57 set 2.00
15 Gate valve bh 5.00
16 Septik tank + rembesan unit 1.00

K. Pekerjaan Pengecatan
1 Cat dinding luar + orange ex mowilwx wether shield m² 294.80

L. Pekerjaan Listrik lantai dasar dan dua

1 Instalasi titik lampu ex supreme 3 x 2,5 ttk 113.00
2 lampu downlight 10 watt LED EX Panasonic ttk 69.00
3 lampu 2 x 18 LED bohlamp ex philihs ttk 11.00
4 Industri lampu 15 " lamp ex philiph 33 watt ttk 16.00
5 Instalasi stop kontak ex supreme 3 x 2,5 ttk 12.00
6 Stop kontak EX Panasonic WEJP1131-7 ttk 12.00
7 Panel Box mccb dann mcb ex scheider unit 2.00
8 Instalasi TV ttk 2.00
9 Outlet TV EX Panasonic WEJ2164 ttk 2.00
10 Instalasi telephon ttk 5.00
11 Outlet telephon EX Panasonic wej2501 ttk 5.00
12 Saklar single ex panasonic WEJ5531 ttk 8.00
13 Saklar seri ex pansonic WEJ5531 ttk 11.00
14 Sparing AC Ø 1" dan refrigrant AC SUPPLY BY OWNER ttk 20.00
15 Kabel tuvur 4 X 25 + BC 4 mm m' 8.92
16 Arde pentanahan unit 1.00
18 Instalasai Pompa 3X2,5 Machniery supply by owner ttk 1.00
19 Stop kontak pompa ttk 1.00

M. Pekerjaan lain-lain
1 Railling dan handrailling tangga (Railling besi hollow + handrailling kayu finishign dco black doft) hlo 4 m' ###
x6
2 Profilan Kolom dan Tampak m' 33.15
3 Railling balkon holo 4 x6 dan 2 x 4 1,2 m' 22.00
4 Logo kantor facia ls 1.00
5 canopy depan gudang dan kantor ex alderon grey coloured / holo 4 x6 m' 37.80
4 x 4 finishing duco
6 perbaikan dinding yang rusak m² 722.00

7 garage dor ax ashley set 2.00

8 Folding door m² 30.00
 Bill of Quantity

Agustus 2018 No: D300313

Harga Satuan (Rp) Total Harga (Rp)

12,000,000.00 12,000,000.00 awal

7,000,000.00 28,000,000.00 5.00
125,000.00 56,250,000.00
18,000,000.00 18,000,000.00
1,250,000.00 6,250,000.00
1,600,000.00 8,000,000.00
800,000.00 4,000,000.00
4,000,000.00 20,000,000.00
80,000.00 6,800,000.00
SUB TOTAL 159,300,000.00

90,000.00 6,075,000.00
180,000.00 3,657,600.00
45,000.00 2,338,650.00
SUB TOTAL 12,071,250.00

3,500,000.00 47,250,000.00 1.96

250,000.00 475,000.00
85,000.00 63,750,000.00 1,440.00
975,000.00 760,500.00

12,000.00 993,720.00
SUB TOTAL 113,229,220.00

3,500,000.00 35,700,000.00
3,500,000.00 20,160,000.00
3,300,000.00 285,780,000.00
3,500,000.00 11,550,000.00
80,000.00 37,200,000.00

3,500,000.00 50,050,000.00
3,500,000.00 23,100,000.00
3,500,000.00 166,250,000.00
30,000.00 146,250,000.00
SUB TOTAL 776,040,000.00

250,000.00 118,750,000.00
115,000.00 109,250,000.00
1,800,000.00 3,942,000.00
190,000.00 19,950,000.00
60,000.00 6,300,000.00
45,000.00 20,430,000.00
8,000,000.00 8,000,000.00
 250,000.00 113,575,000.00
115,000.00 104,489,000.00
1,800,000.00 3,942,000.00
190,000.00 31,844,000.00
60,000.00 10,056,000.00 dihilangkan
45,000.00 55,971,000.00
SUB TOTAL 606,499,000.00

350,000.00 94,675,000.00
270,000.00 7,290,000.00
305,000.00 6,710,000.00
215,000.00 4,730,000.00
80,000.00 8,960,000.00
30,000.00 2,610,000.00

350,000.00 67,200,000.00
270,000.00 20,790,000.00
305,000.00 29,859,500.00
215,000.00 4,730,000.00
SUB TOTAL 247,554,500.00

180,000.00 4,032,000.00
7,800,000.00 15,600,000.00

350,000.00 2,100,000.00
350,000.00 350,000.00
65,000.00 1,456,000.00

180,000.00 22,500,000.00
2,100,000.00 52,500,000.00
350,000.00 8,750,000.00
80,000.00 2,000,000.00
97,500.00 2,437,500.00
65,000.00 8,125,000.00

280,000.00 11,200,000.00
2,100,000.00 16,800,000.00
350,000.00 2,800,000.00
97,500.00 2,340,000.00
65,000.00 2,600,000.00

180,000.00 21,060,000.00
1,250,000.00 11,250,000.00
300,000.00 8,100,000.00
145,000.00 1,305,000.00
71,000.00 639,000.00
65,000.00 7,605,000.00
SUB TOTAL 205,549,500.00

130,000.00 61,776,000.00
60,000.00 28,512,000.00
 150,000.00 450,000.00
40,000.00 3,911,600.00
45,000.00 21,384,000.00
SUB TOTAL 116,033,600.00

210,000.00 72,576,000.00
95,000.00 36,052,500.00
33,000.00 12,523,500.00
62,000.00 2,546,960.00
165,000.00 4,455,000.00
SUB TOTAL 128,153,960.00

3,050,000.00 12,200,000.00
130,000.00 6,216,600.00
160,000.00 10,560,000.00
9,000,000.00 9,000,000.00
850,000.00 3,400,000.00
290,000.00 1,740,000.00
500,000.00 500,000.00

375,000.00 375,000.00
340,000.00 1,360,000.00
380,000.00 1,520,000.00
465,000.00 7,453,950.00
1,200,000.00 4,800,000.00
2,575,000.00 5,150,000.00
180,000.00 900,000.00
6,000,000.00 6,000,000.00
SUB TOTAL 71,175,550.00

75,000.00 22,110,000.00
SUB TOTAL 22,110,000.00

380,000.00 42,940,000.00
600,000.00 41,400,000.00
350,000.00 3,850,000.00
435,000.00 6,960,000.00
380,000.00 4,560,000.00
35,000.00 420,000.00
11,000,000.00 22,000,000.00
225,000.00 450,000.00
95,000.00 190,000.00
200,000.00 1,000,000.00
60,000.00 300,000.00
45,000.00 360,000.00
52,000.00 572,000.00
2,300,000.00 46,000,000.00
180,000.00 1,605,600.00
2,350,000.00 2,350,000.00
350,000.00 350,000.00
75,000.00 75,000.00
SUB TOTAL 175,382,600.00

825,000.00 27,225,000.00
 150,000.00 4,972,500.00
825,000.00 18,150,000.00
15,000,000.00 15,000,000.00
735,000.00 27,783,000.00

50,000.00 36,100,000.00

90,000,000.00 180,000,000.00
1,950,000.00 58,500,000.00
SUB TOTAL 367,730,500.00